Schedules of Investments | U.S. Equity Cumulative Dividends Fund—Series 2027 Schedules of Investments (Unaudited) June 30, 2021 Description Principal Amount Value U.S. TREASURY OBLIGATIONS - 95.3% U.S. Treasury Notes 2.250%, 11/15/2027 (1) $ 4,051,000 $ 4,334,412 2.250%, 12/31/2023 (1) 3,759,000 3,936,965 2.250%, 11/15/2024 (1) 3,896,000 4,119,564 2.250%, 11/15/2025 (1) 3,974,000 4,229,050 2.125%, 12/31/2022 (1) 3,526,000 3,629,163 2.000%, 12/31/2021 (1) 1,036,000 1,045,981 2.000%, 11/15/2026 (1) 4,030,000 4,254,011 Total U.S. Treasury Obligations (Cost $25,754,397) 25,549,146 Total Investments - 95.3% (Cost $25,754,397) $ 25,549,146 Percentages are based on net assets of $26,796,289. A list of the open futures contracts held by the Fund at June 30, 2021, is as follows: Type of Contract Number of Contracts Long Expiration Date Notional Amount Notional Value Unrealized Appreciation (Depreciation) S&P 500 Annl Div Dec21 270 12/20/2021 4,058,560 4,036,500 $ (22,060 ) S&P 500 Annl Div Dec22 270 12/19/2022 4,138,685 4,198,500 59,815 S&P 500 Annl Div Dec23 270 12/18/2023 4,214,185 4,296,375 82,190 S&P 500 Annl Div Dec24 270 12/23/2024 4,275,185 4,387,500 112,315 S&P 500 Annl Div Dec25 270 12/22/2025 4,346,372 4,431,375 85,003 S&P 500 Annl Div Dec26 270 12/21/2026 4,425,435 4,455,000 29,565 S&P 500 Annl Div Dec27 270 12/20/2027 4,498,060 4,387,500 (110,560 ) Net Unrealized Appreciation (Depreciation) $ 236,270 (1) Security, or a portion of, has been pledged as collateral for the trading of futures contracts. The market value of the securities pledged as collateral for the period ended June 30, 2021 was $10,559,622 or 39.4% of net assets. U.S. Equity Cumulative Dividends Fund—Series 2027 Schedules of Investments December 31, 2020 Description Principal Amount Value U.S. TREASURY OBLIGATIONS - 95.5% U.S. Treasury Notes 2.250%, 11/15/2027 (1) $ 2,650,000 $ 2,941,655 2.250%, 12/31/2023 (1) 2,441,000 2,593,372 2.250%, 11/15/2024 (1) 2,541,000 2,737,729 2.250%, 11/15/2025 (1) 2,532,000 2,765,122 2.125%, 12/31/2022 (1) 2,438,000 2,535,139 2.000%, 12/31/2021 (1) 2,403,000 2,448,109 2.000%, 11/15/2026 (1) 2,586,000 2,814,598 Total U.S. Treasury Obligations (Cost $18,746,186) 18,835,724 Total Investments - 95.5% (Cost $18,746,186) $ 18,835,724 Percentages are based on net assets of $19,713,753. A list of the open futures contracts held by the Fund at December 31, 2020, is as follows: Type of Contract Number of Contracts Long Expiration Date Notional Amount Notional Value Unrealized Appreciation (Depreciation) S&P 500 Annl Div Dec21 210 12/20/2021 3,175,483 2,955,750 $ (219,733 ) S&P 500 Annl Div Dec22 210 12/19/2022 3,232,545 2,942,625 (289,920 ) S&P 500 Annl Div Dec23 210 12/18/2023 3,287,608 2,942,625 (344,983 ) S&P 500 Annl Div Dec24 210 12/23/2024 3,344,545 2,932,125 (412,420 ) S&P 500 Annl Div Dec25 210 12/22/2025 3,414,608 2,924,250 (490,358 ) S&P 500 Annl Div Dec26 210 12/21/2026 3,485,732 2,934,750 (550,982 ) S&P 500 Annl Div Dec27 210 12/20/2027 3,552,170 2,945,250 (606,920 ) Net Unrealized Appreciation (Depreciation) $ (2,915,316 ) (1) Security, or a portion of, has been pledged as collateral for the trading of futures contracts. The market value of the securities pledged as collateral for the period ended December 31, 2020 was $10,797,858 or 54.8% of net assets. U.S. Equity Ex-Dividend Fund—Series 2027 Schedules of Investments (Unaudited) June 30, 2021 Description Principal Amount Value U.S. TREASURY OBLIGATIONS - 90.6% U.S. Treasury Bills (1) (2) 0.033%, 10/07/2021 $ 34,900,000 $ 34,895,725 Total U.S. Treasury Obligations (Cost $34,896,910) 34,895,725 Total Investments - 90.6% (Cost $34,896,910) $ 34,895,725 Percentages are based on net assets of $38,500,414. A list of the open futures contracts held by the Fund at June 30, 2021, is as follows: Type of Contract Number of Contracts Long/(Short) Expiration Date Notional Amount Notional Value Unrealized Appreciation (Depreciation) S&P 500 Annl Div Dec21 (40) 12/20/2021 (613,816 ) (598,000 ) $ 15,816 S&P 500 Annl Div Dec22 (40) 12/19/2022 (631,004 ) (622,000 ) 9,004 S&P 500 Annl Div Dec23 (40) 12/18/2023 (644,691 ) (636,500 ) 8,191 S&P 500 Annl Div Dec24 (40) 12/23/2024 (660,316 ) (650,000 ) 10,316 S&P 500 Annl Div Dec25 (40) 12/22/2025 (673,566 ) (656,500 ) 17,066 S&P 500 Annl Div Dec26 (40) 12/21/2026 (687,628 ) (660,000 ) 27,628 S&P 500 Annl Div Dec27 (40) 12/20/2027 (702,316 ) (650,000 ) 52,316 E-mini S&P 500 Index Sep 21 200 09/20/2021 42,366,824 42,886,000 519,176 Net Unrealized Appreciation (Depreciation) $ 659,513 (1) Zero coupon security. The rate reported on the Schedule of Investments is the effective yield at time of purchase. (2) Security, or a portion of, has been pledged as collateral for the trading of futures contracts. The market value of the securities pledged as collateral for the period ended June 30, 2021 was $22,395,520 or 58.2% of net assets. U.S. Equity Ex-Dividend Fund—Series 2027 Schedules of Investments December 31, 2020 Description Principal Amount Value U.S. TREASURY OBLIGATIONS - 93.5% U.S. Treasury Bills (1) (2) 0.095%, 05/06/2021 $ 31,400,000 $ 31,392,285 Total U.S. Treasury Obligations (Cost $31,389,680) 31,392,285 Total Investments - 93.5% (Cost $31,389,680) $ 31,392,285 Percentages are based on net assets of $33,575,230. Type of Contract Number of Contracts Long/(Short) Expiration Date Notional Amount Notional Value Unrealized Appreciation (Depreciation) S&P 500 Annl Div Dec21 (40) 12/20/2021 (613,816 ) (563,000 ) $ 50,816 S&P 500 Annl Div Dec22 (40) 12/19/2022 (631,004 ) (560,500 ) 70,504 S&P 500 Annl Div Dec23 (40) 12/18/2023 (644,691 ) (560,500 ) 84,191 S&P 500 Annl Div Dec24 (40) 12/23/2024 (660,316 ) (558,500 ) 101,816 S&P 500 Annl Div Dec25 (40) 12/22/2025 (673,566 ) (557,000 ) 116,566 S&P 500 Annl Div Dec26 (40) 12/21/2026 (687,629 ) (559,000 ) 128,629 S&P 500 Annl Div Dec27 (40) 12/20/2027 (702,317 ) (561,000 ) 141,317 S&P 500 Index Mar 21 200 03/22/2021 36,811,712 37,488,000 676,288 Net Unrealized Appreciation (Depreciation) $ 1,370,127 (1) Zero coupon security. The rate reported on the Schedule of Investments is the effective yield at time of purchase. (2) Security, or a portion of, has been pledged as collateral for the trading of futures contracts. The market value of the securities pledged as collateral for the period ended December 31, 2020 was $22,393,280 or 66.7% of net assets. |